AED 963,000
Jumeirah Village Circle, J-Haus Residences
Studio
1 baths
440 sqft
1/1
Jumeirah Village Circle, Veda By Aum One
Elegant 1 Bed | Veda by Aum One | Furnished Apot | Video
AED 1,219,555
Apartment for Sale | Veda By Aum One | Jumeirah Village Circle, Dubai
1 Bedroom Apt for Sale | Veda by AUM One | JVC District 11, Dubai
Apartment
1 Bedrooms
2 Bathrooms
769 Sq FtProperty Location
Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
5.8 km
Travel Time from Veda By Aum One, Jumeirah Village Circle
Calculate Your Mortgage Instantly!
Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED5,043per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,586
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 48,782 · Agency Commission: AED 25,611 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 96,678
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 17,718
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,586
Price / sq ft
AED 96,678
Total Acquisition
Monthly EMI
AED 5,150
Annual Mortgage Payment
AED 61,798
Interest — Year 1 (approx.)
AED 39,026
Total Interest over Loan Life
AED 569,299
Total Property Cost (price + interest + fees)
AED 1,885,532
Similar Listings
Like this property? Save it or share it!
or share to
